Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹92Cr
Rev Gr TTM
Revenue Growth TTM
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

TATAYODOGA
VS
| Quarter | Mar 2022 | Jun 2022 | Sep 2022 | Mar 2023 | Jun 2023 | Sep 2023 | Mar 2024 | Jun 2024 | Sep 2024 |
|---|
|
Growth YoY Revenue Growth YoY% | | | | | | | | | | | | |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating Profit Operating ProfitCr |
| | | | | | | | | | | | |
Other Income Other IncomeCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 | -1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
|
Growth YoY PAT Growth YoY% | -72.0 | 0.0 | 1.1 | 0.0 | 3.5 | 4.6 | 3.5 | 4.6 | 3.6 | 7.2 | 7.1 | 6.0 |
| | | | | | | | | | | | |
| -0.8 | -0.8 | -0.8 | -0.8 | -0.8 | -0.8 | -0.8 | -0.8 | -0.8 | -0.8 | -0.8 | -0.8 |
| Financial Year | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | TTM |
|---|
|
| | -6.7 | -11.0 | -66.5 | -99.2 | -100.0 | | | | | | |
| 167 | 174 | 165 | 82 | 19 | 10 | 3 | 0 | 0 | 0 | 0 | 0 |
Operating Profit Operating ProfitCr |
| -10.2 | -22.7 | -31.0 | -94.7 | -5,266.0 | | | | | | | |
Other Income Other IncomeCr | -18 | -7 | -87 | -19 | 7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Interest Expense Interest ExpenseCr | 19 | 16 | 14 | 17 | 9 | 5 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 23 | 13 | 17 | 7 | 5 | 6 | 6 | 3 | 3 | 3 | 3 | 3 |
| -75 | -68 | -157 | -83 | -26 | -20 | -8 | -4 | -3 | -3 | -3 | -3 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
|
| | 9.9 | -131.9 | 47.1 | 69.1 | 22.2 | 60.3 | 55.3 | 2.0 | 0.9 | 4.0 | 5.3 |
| -49.4 | -47.7 | -124.4 | -196.5 | -7,366.2 | | | | | | | |
| -73.1 | -65.9 | -152.9 | -80.8 | -25.0 | -19.4 | -7.7 | -3.5 | -3.4 | -3.4 | -3.2 | -3.0 |
| Financial Year | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Dec 2024 |
|---|
Equity Capital Equity CapitalCr | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 |
| -125 | -193 | -350 | -433 | -459 | -479 | -486 | -487 | -491 | -494 | -498 | -500 |
Current Liabilities Current LiabilitiesCr | 177 | 189 | 233 | 231 | 163 | 197 | 207 | 198 | 198 | 198 | 198 | 198 |
Non Current Liabilities Non Current LiabilitiesCr | 50 | 36 | 262 | 280 | 358 | 333 | 333 | 333 | 333 | 333 | 333 | 333 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 125 | 112 | 77 | 19 | 19 | 15 | 19 | 12 | 16 | 16 | 16 | 16 |
Non Current Assets Non Current AssetsCr | 159 | 165 | 78 | 69 | 54 | 47 | 45 | 41 | 34 | 30 | 27 | 25 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|
Operating Cash Flow Operating Cash FlowCr | -21 | -5 | 0 | -2 | 0 | 0 | 0 |
Investing Cash Flow Investing Cash FlowCr | -1 | 0 | 1 | 0 | 0 | 0 | 0 |
Financing Cash Flow Financing Cash FlowCr | 17 | 3 | 0 | 0 | 0 | 0 | 0 |
|
Free Cash Flow Free Cash FlowCr | -22 | -5 | 0 | -2 | 0 | 0 | 0 |
| 82.8 | 23.0 | 0.7 | 48.2 | 0.5 | 0.0 | 0.0 |
CFO To EBITDA CFO To EBITDA% | 115.9 | 47.0 | 2.0 | 2,84,566.7 | 2,850.0 | 150.0 | 133.3 |
| Financial Year | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 47 | 57 | 39 | 55 | 56 | 39 | 20 | 39 | 124 | 52 | 92 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Price To Sales Price To Sales | 0.3 | 0.4 | 0.3 | 1.3 | 161.2 | | | | | | |
Price To Book Price To Book | -0.4 | -0.3 | -0.1 | -0.1 | -0.1 | -0.1 | 0.0 | -0.1 | -0.3 | -0.1 | -0.2 |
| -8.7 | -4.7 | -10.1 | -11.3 | -25.8 | -44.5 | -150.2 | -7,31,539.2 | -8,72,717.7 | -7,53,919.2 | -8,19,720.5 |
Profitability Ratios Profitability Ratios |
| 67.4 | 64.6 | 58.6 | 31.6 | 78.8 | | | | | | |
| -10.2 | -22.7 | -31.0 | -94.7 | -5,266.0 | | | | | | |
| -49.4 | -47.7 | -124.4 | -196.5 | -7,366.2 | | | | | | |
| 14,711.1 | 61.7 | -668.7 | 325.8 | 71.2 | 22.3 | 10.4 | 4.5 | 4.3 | 4.1 | 3.8 |
| 65.3 | 36.9 | 46.2 | 19.6 | 5.7 | 4.3 | 1.7 | 0.7 | 0.7 | 0.7 | 0.7 |
| -26.4 | -24.4 | -101.1 | -94.4 | -35.3 | -32.2 | -12.3 | -6.7 | -7.0 | -7.4 | -7.7 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
**Tayo Rolls Limited**, formerly known as **Tata-Yodogawa Limited**, is an Indian metallurgical component manufacturer established in **1968**. A subsidiary of **Tata Steel Limited**, the company was historically a leader in the production of specialized rolls for the steel industry. However, following a decade of financial distress and operational suspension, the company is currently undergoing a fundamental structural transformation via the **Corporate Insolvency Resolution Process (CIRP)**.
---
### I. Corporate Evolution and Historical Operations
Founded in collaboration with **Yodogawa Steel Works** and **Nissho Iwai Corporation** of Japan, Tayo Rolls was designed as a specialized backward-integrated manufacturer for the metallurgical sector.
* **Legacy Product Portfolio:**
* **Cast Iron and Cast Steel Rolls:** Primary components for hot and cold rolling mills.
* **Forged Rolls & Engineering Forgings:** High-precision components for industrial applications.
* **Pig Iron:** Produced via a mini blast furnace with a capacity of **40,000 tpa**.
* **Ingots:** Intermediate steel products for forging and rolling.
* **Operational Cessation:** Due to mounting losses and market shifts, all manufacturing operations were progressively suspended starting in **May 2016**. The company has remained non-operational for approximately **9 years**.
* **Asset Base:** The company’s primary physical value lies in its **~50-acre** land parcel located at the **Large Scale Industrial Estate, Gamharia, Jharkhand**, held under a sub-lease agreement with **Tata Steel**.
---
### II. Insolvency Status and Resolution Framework
The company was admitted into **CIRP** by the **Hon’ble NCLT, Kolkata Bench** on **April 5, 2019**. After years of litigation and "deadlock," a definitive **Resolution Plan** was approved in late **2024**.
| Milestone | Date | Status |
| :--- | :--- | :--- |
| **CIRP Commencement** | April 5, 2019 | Board powers suspended; managed by Resolution Professional (RP). |
| **Resolution Plan Approval** | December 18, 2024 | Approved by NCLT; Successful Resolution Applicant (SRA) identified. |
| **Implementation Stay** | January 30, 2025 | **NCLAT** issued a stay on implementation following an appeal by the SRA. |
| **Current Reporting Basis** | Ongoing | Financials prepared on a **"Non-Going Concern"** basis. |
---
### III. Strategic Pivot: The Electrical Industrial Park Model
Under the leadership of the Successful Resolution Applicant, **Jharkhand Bijli Vitran Nigam Limited (JBVNL)**, Tayo Rolls is transitioning from a manufacturer to an industrial infrastructure developer.
* **The Industrial Park Concept:** The **50-acre** site will be converted into a specialized **Electrical Industrial Park** to serve as a captive supply chain hub for **JBVNL**.
* **Infrastructure Development:** The plan includes the construction of workers' quarters, godowns, and the provision of **24x7 power supply** to attract tenants.
* **Ancillary Integration:** Target tenants will be industries producing equipment and materials consumed by **JBVNL**. This creates a guaranteed ecosystem where the SRA acts as both the landlord and the primary customer.
* **Equity-for-Infrastructure:** **JBVNL** intends to acquire equity stakes in the ancillary units established within the park in exchange for land and amenities.
* **Offtake Assurance:** The strategy includes **firm contracts** to purchase the output of the industries operating within the park, ensuring long-term viability for the tenants.
---
### IV. Capital Restructuring and Financial Position
The approved Resolution Plan mandates a total wipe-out of existing equity to facilitate fresh capital infusion.
**Proposed Capital Structure Post-Resolution:**
* **Fresh Equity:** **INR 1 Crore** to be infused by **JBVNL**.
* **Debt/Hybrid Instruments:** **INR 45.09 Crores** in unsecured loans to cover CIRP costs and operational creditors.
* **ROCPS:** **INR 366.30 Crores** in **12% Redeemable Optionally Convertible Preference Shares** issued to **JBVNL** with an **8-year** redemption window.
* **Existing Equity:** All existing shares will be **cancelled and reduced to NIL** without any payment to current shareholders.
**Historical Financial Performance (INR Crore):**
| Metric | FY 2023-24 | FY 2022-23 | FY 2021-22 |
| :--- | :--- | :--- | :--- |
| **Net Loss** | **3.30** | **3.44** | **3.47** |
| **Accumulated Losses** | **553.12** | **549.81** | **546.37** |
| **Net Worth** | **Eroded** | **Eroded** | **Eroded** |
---
### V. Critical Risk Factors and Material Uncertainties
Investors and stakeholders must note the severe legal and operational hurdles currently facing the entity.
* **Legal Deadlock:** As of **July 2025**, a dispute between the **SRA (JBVNL)** and the **RP** has led to a stay on the resolution plan. Erstwhile officers have reported an "impossibility" of maintaining statutory compliance and SEBI filings.
* **Asset Access Issues:** The factory site is landlocked, surrounded by **Tata Growth Shop**. The **RP** currently has physical possession only of the Guest House and Registered Office, not the primary manufacturing floor.
* **Power Tariff Liability:** A long-standing dispute over power tariffs resulted in a revised bill of **INR 263.61 Crore** from **JSEB/JBVNL**. The **Jharkhand High Court** dismissed the company's appeal in **September 2022**, affirming the liability.
* **Audit Qualifications:** Auditors have consistently raised concerns regarding:
* Lack of **physical verification** of inventory and fixed assets since 2019.
* Non-valuation of **USD 3 lakh** in foreign currency liabilities.
* Absence of **impairment testing** for tangible assets.
* Unprovided interest on **INR 67 Crore** of unsecured related-party borrowings.
* **Governance Deficit:** Following director resignations in **2024**, the Board fell below the **statutory limit** required by **Section 149(1)** of the Companies Act.
* **Delisting:** The Resolution Plan explicitly includes the **delisting of equity shares** from the **BSE**, meaning current public equity will likely cease to have any market value.
---
### VI. Industry Context
The legacy business of Tayo Rolls (Cast and Forged Rolls) continues to face a challenging domestic environment. The industry is plagued by **overcapacity** and intense pricing pressure from **Chinese and Russian imports**. This macro environment reinforces the necessity of the company's pivot toward industrial infrastructure and land monetization under the **JBVNL** resolution framework.